{
  "business": {
    "id": "restaurant",
    "name": "Restaurant",
    "category": "food-drink",
    "categoryName": "Food & drink",
    "number": "01",
    "format": "48-seat counter-service restaurant",
    "unit": "guests",
    "unitSingle": "guest",
    "unitPeriod": "guests per trading day",
    "summary": "A leased neighborhood restaurant with a focused menu, counter ordering and a fully paid kitchen and service team.",
    "promise": "Test the relationship between guest volume, menu contribution and a staffed location.",
    "capacity": 144,
    "volume": 100,
    "price": 26,
    "days": 26,
    "variable": 0.36,
    "rent": 6000,
    "other": 3500,
    "maintenance": 500,
    "bufferMonths": 2,
    "receivableDays": 0,
    "roles": [
      {
        "soc": "11-9051",
        "label": "Manager",
        "hours": 173.33
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208
      }
    ],
    "opening": [
      [
        "Fit-out and installation",
        95000
      ],
      [
        "Kitchen equipment",
        55000
      ],
      [
        "Furniture, POS and smallwares",
        20000
      ],
      [
        "Professional and setup allowance",
        8000
      ],
      [
        "Opening inventory",
        5000
      ]
    ],
    "depreciable": 170000,
    "trainingHours": 240,
    "capacityText": "48 seats × 3 guest turns = 144 guests per day. This is a simplified service ceiling; kitchen throughput and table timing can reduce it.",
    "exclusions": "Alcohol, delivery platforms, catering, a drive-through and a second location are outside this format.",
    "variableText": "32% ingredients and food waste plus 4% payment processing and packaging",
    "otherText": "Utilities $1,600; insurance $650; marketing $650; software, waste collection and other operating costs $600 per month.",
    "payrollNote": "Counter-service workers provide a broad service proxy. The roster uses no tipped-server credit. Hours are aggregate team coverage, not the schedule of one employee.",
    "demandQuestion": "Can the catchment deliver enough paid meals at the modeled check?",
    "demandSteps": [
      "Choose one address and count comparable lunch and dinner activity across weekdays and a weekend. Separate guests from delivery drivers and repeat observations.",
      "Build a short menu, price each recipe and measure preparation time. Reconcile waste and packaging with the 36% variable cost assumption.",
      "Map each trading period to station coverage. Test whether the kitchen can process the required guests without an extra shift."
    ],
    "launchSteps": [
      [
        "Space and equipment",
        "Obtain a lease proposal, a contractor scope and equipment quotes. Check power, ventilation, grease handling and delivery access before committing to fit-out."
      ],
      [
        "Food and premises approvals",
        "Identify the authority for the chosen address. Confirm food establishment, plan review, zoning, occupancy and fire requirements; investigate alcohol separately if the concept changes."
      ],
      [
        "Opening cash",
        "Cost the opening stock, training and an opening delay. Compare the opening ramp with observed trading patterns and retain a cash buffer."
      ]
    ],
    "risks": [
      [
        "A seat is not a customer",
        "Physical capacity places a ceiling on sales. A larger dining room does not establish demand."
      ],
      [
        "Recipe margin can disappear",
        "Waste, promotions and a different menu mix can make the effective food share higher than the modeled average."
      ],
      [
        "Fit-out can precede approvals",
        "Contractor scope and the responsible health authority need to be resolved at the address level. A state profile cannot price a conversion."
      ]
    ],
    "pilot": {
      "texas": [
        [
          "Restaurant in Austin",
          "/pilot/restaurant-austin.html"
        ]
      ],
      "florida": [
        [
          "Restaurant in Orlando",
          "/pilot/restaurant-orlando.html"
        ]
      ]
    }
  },
  "state": {
    "fips": "04",
    "abbr": "AZ",
    "name": "Arizona",
    "slug": "arizona",
    "region": "West",
    "population2025": 7623818,
    "population2024": 7556424,
    "populationChange": 67394,
    "populationGrowthPct": 0.8918768983847469,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 33.74,
        "hourly_mean": 35.91,
        "hourly_p25": 29.09,
        "hourly_p75": 41.24,
        "employment": 3400,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1302
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 18.59,
        "hourly_mean": 19.27,
        "hourly_p25": 17.4,
        "hourly_p75": 21.57,
        "employment": 30870,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1675
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 16.46,
        "hourly_mean": 16.87,
        "hourly_p25": 15.08,
        "hourly_p75": 17.23,
        "employment": 77210,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1680
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 16.89,
        "hourly_mean": 17.15,
        "hourly_p25": 16.2,
        "hourly_p75": 17.98,
        "employment": 10120,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1684
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 23.37,
        "hourly_mean": 25.43,
        "hourly_p25": 19.45,
        "hourly_p75": 28.51,
        "employment": 3050,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1688
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.42,
        "hourly_mean": 18.17,
        "hourly_p25": 16.51,
        "hourly_p75": 18.97,
        "employment": 38290,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1690
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 17.7,
        "hourly_mean": 20.67,
        "hourly_p25": 16.47,
        "hourly_p75": 21.88,
        "employment": 7840,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1715
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.02,
        "hourly_mean": 18.1,
        "hourly_p25": 15.49,
        "hourly_p75": 18.59,
        "employment": 6260,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 2015
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/arizona"
  },
  "sourceUrls": {
    "wages": "https://www.bls.gov/oes/special-requests/oesm25st.zip",
    "nationalWages": "https://www.bls.gov/oes/special-requests/oesm25nat.zip",
    "population": "https://www2.census.gov/programs-surveys/popest/datasets/2020-2025/state/totals/NST-EST2025-ALLDATA.csv",
    "wageDefinitions": "https://www.bls.gov/oes/2025/may/oes_tec.htm"
  },
  "scope": "State observations plus authored commercial assumptions; not verified local startup costs.",
  "researchStatus": {
    "methodology": {
      "id": "state-research-v1",
      "status": "approved",
      "sha256": "070630227e550d1c97452d0b1e5cb807e85119cea7227775336507657e6097dd",
      "approvedOn": "2026-09-06"
    },
    "status": "local_evidence_not_collected",
    "recordUrl": "/data/research/restaurant__arizona.json",
    "financialResultStatus": "legacy_reference_assumptions"
  },
  "calculation": {
    "inputs": {
      "volume": 100,
      "price": 26,
      "rent": 6000,
      "variable": 0.36,
      "wageMultiplier": 1
    },
    "roles": [
      {
        "soc": "11-9051",
        "label": "Manager",
        "hours": 173.33,
        "hourly": 33.74
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 18.59
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 16.46
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 16.89
      }
    ],
    "hours": 1213.33,
    "wages": 23942.0742,
    "payroll": 28251.647555999996,
    "fixed": 37751.647555999996,
    "depreciation": 2833.3333333333335,
    "training": 5588.253330454204,
    "opening": [
      [
        "Fit-out and installation",
        95000
      ],
      [
        "Kitchen equipment",
        55000
      ],
      [
        "Furniture, POS and smallwares",
        20000
      ],
      [
        "Professional and setup allowance",
        8000
      ],
      [
        "Opening inventory",
        5000
      ],
      [
        "Refundable deposit (two months of occupancy)",
        12000
      ],
      [
        "Paid pre-opening training",
        5588.253330454204
      ]
    ],
    "openingTotal": 200588.2533304542,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 5512.352444000004,
    "ebit": 2679.0191106666703,
    "breakEvenRevenue": 63414.03263958333,
    "breakEvenUnits": 2439.0012553685897,
    "breakEvenDaily": 93.8077405910996,
    "breakEvenUtilization": 0.6514426429937472,
    "utilization": 0.6944444444444444,
    "peakDeficit": 46144.51022399998,
    "deficitMonth": 4,
    "buffer": 75503.29511199999,
    "reserve": 121647.80533599998,
    "funding": 322236.05866645416,
    "payback": 55,
    "year1": {
      "revenue": 698308,
      "ebit": -40102.650671999974,
      "cash": -12102.650671999952
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -20446.047555999998,
        "ebit": -23279.38088933333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -20946.047555999998,
        "cumulative": -20946.047555999998,
        "projectCumulative": -221534.3008864542
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -13956.447555999992,
        "ebit": -16789.780889333324,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -14456.447555999992,
        "cumulative": -35402.49511199999,
        "projectCumulative": -235990.7484424542
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -7466.847556000001,
        "ebit": -10300.180889333335,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7966.847556000001,
        "cumulative": -43369.34266799999,
        "projectCumulative": -243957.5959984542
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": -2275.167555999993,
        "ebit": -5108.500889333327,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2775.167555999993,
        "cumulative": -46144.51022399998,
        "projectCumulative": -246732.7635544542
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 1185.9524440000023,
        "ebit": -1647.3808893333312,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 685.9524440000023,
        "cumulative": -45458.55777999998,
        "projectCumulative": -246046.81111045417
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 3781.792444000006,
        "ebit": 948.4591106666726,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3281.792444000006,
        "cumulative": -42176.765335999975,
        "projectCumulative": -242765.01866645418
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": -37164.41289199997,
        "projectCumulative": -237752.66622245417
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": -32152.060447999967,
        "projectCumulative": -232740.31377845418
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": -27139.708003999964,
        "projectCumulative": -227727.96133445416
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": -22127.35555999996,
        "projectCumulative": -222715.60889045417
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": -17115.003115999956,
        "projectCumulative": -217703.25644645415
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": -12102.650671999952,
        "projectCumulative": -212690.90400245416
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": -7090.298227999949,
        "projectCumulative": -207678.55155845414
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": -2077.945783999945,
        "projectCumulative": -202666.19911445415
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 2934.4066600000588,
        "projectCumulative": -197653.84667045414
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 7946.7591040000625,
        "projectCumulative": -192641.49422645415
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 12959.111548000066,
        "projectCumulative": -187629.14178245413
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 17971.46399200007,
        "projectCumulative": -182616.78933845414
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 22983.816436000074,
        "projectCumulative": -177604.43689445412
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 27996.168880000077,
        "projectCumulative": -172592.08445045413
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 33008.52132400008,
        "projectCumulative": -167579.7320064541
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 38020.873768000085,
        "projectCumulative": -162567.37956245412
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 43033.22621200009,
        "projectCumulative": -157555.0271184541
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 48045.57865600009,
        "projectCumulative": -152542.67467445412
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 53057.931100000096,
        "projectCumulative": -147530.3222304541
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 58070.2835440001,
        "projectCumulative": -142517.9697864541
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 63082.635988000104,
        "projectCumulative": -137505.6173424541
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 68094.9884320001,
        "projectCumulative": -132493.2648984541
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 73107.3408760001,
        "projectCumulative": -127480.9124544541
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 78119.69332000011,
        "projectCumulative": -122468.5600104541
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 83132.04576400011,
        "projectCumulative": -117456.20756645409
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 88144.39820800012,
        "projectCumulative": -112443.85512245409
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 93156.75065200012,
        "projectCumulative": -107431.50267845408
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 98169.10309600012,
        "projectCumulative": -102419.15023445408
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 103181.45554000013,
        "projectCumulative": -97406.79779045407
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 108193.80798400013,
        "projectCumulative": -92394.44534645407
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 113206.16042800013,
        "projectCumulative": -87382.09290245407
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 118218.51287200014,
        "projectCumulative": -82369.74045845406
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 123230.86531600014,
        "projectCumulative": -77357.38801445406
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 128243.21776000015,
        "projectCumulative": -72345.03557045406
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 133255.57020400016,
        "projectCumulative": -67332.68312645404
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 138267.92264800018,
        "projectCumulative": -62320.33068245402
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 143280.2750920002,
        "projectCumulative": -57307.978238454
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 148292.62753600022,
        "projectCumulative": -52295.62579445398
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 153304.97998000024,
        "projectCumulative": -47283.273350453965
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 158317.33242400025,
        "projectCumulative": -42270.92090645395
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 163329.68486800027,
        "projectCumulative": -37258.56846245393
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 168342.0373120003,
        "projectCumulative": -32246.21601845391
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 173354.3897560003,
        "projectCumulative": -27233.86357445389
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 178366.74220000033,
        "projectCumulative": -22221.511130453873
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 183379.09464400035,
        "projectCumulative": -17209.158686453855
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 188391.44708800036,
        "projectCumulative": -12196.806242453837
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 193403.79953200038,
        "projectCumulative": -7184.453798453818
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 198416.1519760004,
        "projectCumulative": -2172.1013544538
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 203428.50442000042,
        "projectCumulative": 2840.2510895462183
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 208440.85686400044,
        "projectCumulative": 7852.603533546237
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 213453.20930800046,
        "projectCumulative": 12864.955977546255
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 218465.56175200047,
        "projectCumulative": 17877.308421546273
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 223477.9141960005,
        "projectCumulative": 22889.66086554629
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5512.352444000004,
        "ebit": 2679.0191106666703,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5012.352444000004,
        "cumulative": 228490.2666400005,
        "projectCumulative": 27902.01330954631
      }
    ],
    "matureCash": 5012.352444000004
  }
}